[WEIDA] YoY TTM Result on 30-Jun-2016 [#1]

Stock

[WEIDA] WEIDA (M) BHD

Announcement Date

26-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

30-Jun-2016 [#1]

Profit Trend

QoQ- -6.68%

YoY- 5.72%

Quarter Report

WEIDA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	249,551	263,304	372,055	367,552	299,399	417,562	338,726	-4.96%
YoY %	-5.22%	-29.23%	1.23%	22.76%	-28.30%	23.27%	-	-
Horiz. %	73.67%	77.73%	109.84%	108.51%	88.39%	123.27%	100.00%	-
PBT	39,482	27,642	40,899	36,477	23,164	48,934	36,275	1.42%
YoY %	42.83%	-32.41%	12.12%	57.47%	-52.66%	34.90%	-	-
Horiz. %	108.84%	76.20%	112.75%	100.56%	63.86%	134.90%	100.00%	-
Tax	-14,284	-12,323	-16,375	-10,551	-6,587	83,996	-9,457	7.11%
YoY %	-15.91%	24.75%	-55.20%	-60.18%	-107.84%	988.19%	-	-
Horiz. %	151.04%	130.31%	173.15%	111.57%	69.65%	-888.19%	100.00%	-
NP	25,198	15,319	24,524	25,926	16,577	132,930	26,818	-1.03%
YoY %	64.49%	-37.53%	-5.41%	56.40%	-87.53%	395.67%	-	-
Horiz. %	93.96%	57.12%	91.45%	96.67%	61.81%	495.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,957	13,119	24,285	22,971	15,489	148,136	26,094	-1.41%
YoY %	82.61%	-45.98%	5.72%	48.31%	-89.54%	467.70%	-	-
Horiz. %	91.81%	50.28%	93.07%	88.03%	59.36%	567.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.18%	44.58%	40.04%	28.93%	28.44%	-171.65%	26.07%	-
YoY %	-18.84%	11.34%	38.40%	1.72%	116.57%	-758.42%	-	-
Horiz. %	138.78%	171.00%	153.59%	110.97%	109.09%	-658.42%	100.00%	-
Total Cost	224,353	247,985	347,531	341,626	282,822	284,632	311,908	-5.34%
YoY %	-9.53%	-28.64%	1.73%	20.79%	-0.64%	-8.74%	-	-
Horiz. %	71.93%	79.51%	111.42%	109.53%	90.67%	91.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	437,784	417,482	408,865	388,483	353,646	253,905	127,150	22.87%
YoY %	4.86%	2.11%	5.25%	9.85%	39.28%	99.69%	-	-
Horiz. %	344.31%	328.34%	321.56%	305.53%	278.13%	199.69%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	437,784	417,482	408,865	388,483	353,646	253,905	127,150	22.87%
YoY %	4.86%	2.11%	5.25%	9.85%	39.28%	99.69%	-	-
Horiz. %	344.31%	328.34%	321.56%	305.53%	278.13%	199.69%	100.00%	-
NOSH	133,333	133,333	126,976	126,955	126,754	126,952	127,150	0.79%
YoY %	0.00%	5.01%	0.02%	0.16%	-0.16%	-0.16%	-	-
Horiz. %	104.86%	104.86%	99.86%	99.85%	99.69%	99.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	10.10%	5.82%	6.59%	7.05%	5.54%	31.83%	7.92%	-
YoY %	73.54%	-11.68%	-6.52%	27.26%	-82.60%	301.89%	-	-
Horiz. %	127.53%	73.48%	83.21%	89.02%	69.95%	401.89%	100.00%	-
ROE	5.47%	3.14%	5.94%	5.91%	4.38%	58.34%	20.52%	-
YoY %	74.20%	-47.14%	0.51%	34.93%	-92.49%	184.31%	-	-
Horiz. %	26.66%	15.30%	28.95%	28.80%	21.35%	284.31%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	196.66	207.50	293.01	289.51	236.20	328.91	266.40	-4.93%
YoY %	-5.22%	-29.18%	1.21%	22.57%	-28.19%	23.46%	-	-
Horiz. %	73.82%	77.89%	109.99%	108.67%	88.66%	123.46%	100.00%	-
EPS	18.88	10.34	19.13	18.09	12.22	116.69	20.52	-1.37%
YoY %	82.59%	-45.95%	5.75%	48.04%	-89.53%	468.66%	-	-
Horiz. %	92.01%	50.39%	93.23%	88.16%	59.55%	568.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.45	3.29	3.22	3.06	2.79	2.00	1.00	22.91%
YoY %	4.86%	2.17%	5.23%	9.68%	39.50%	100.00%	-	-
Horiz. %	345.00%	329.00%	322.00%	306.00%	279.00%	200.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 126,976
RPS	187.16	197.48	279.04	275.66	224.55	313.17	254.05	-4.96%
YoY %	-5.23%	-29.23%	1.23%	22.76%	-28.30%	23.27%	-	-
Horiz. %	73.67%	77.73%	109.84%	108.51%	88.39%	123.27%	100.00%	-
EPS	17.97	9.84	18.21	17.23	11.62	111.10	19.57	-1.41%
YoY %	82.62%	-45.96%	5.69%	48.28%	-89.54%	467.71%	-	-
Horiz. %	91.82%	50.28%	93.05%	88.04%	59.38%	567.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.2834	3.1311	3.0665	2.9136	2.6524	1.9043	0.9536	22.87%
YoY %	4.86%	2.11%	5.25%	9.85%	39.28%	99.70%	-	-
Horiz. %	344.32%	328.35%	321.57%	305.54%	278.15%	199.70%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.25	1.96	1.50	1.51	1.70	1.59	1.03	-
P/RPS	1.14	0.94	0.51	0.52	0.72	0.48	0.39	19.56%
YoY %	21.28%	84.31%	-1.92%	-27.78%	50.00%	23.08%	-	-
Horiz. %	292.31%	241.03%	130.77%	133.33%	184.62%	123.08%	100.00%	-
P/EPS	11.92	18.96	7.84	8.35	13.91	1.36	5.02	15.49%
YoY %	-37.13%	141.84%	-6.11%	-39.97%	922.79%	-72.91%	-	-
Horiz. %	237.45%	377.69%	156.18%	166.33%	277.09%	27.09%	100.00%	-
EY	8.39	5.27	12.75	11.98	7.19	73.39	19.92	-13.41%
YoY %	59.20%	-58.67%	6.43%	66.62%	-90.20%	268.42%	-	-
Horiz. %	42.12%	26.46%	64.01%	60.14%	36.09%	368.42%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.60	0.47	0.49	0.61	0.80	1.03	-7.38%
YoY %	8.33%	27.66%	-4.08%	-19.67%	-23.75%	-22.33%	-	-
Horiz. %	63.11%	58.25%	45.63%	47.57%	59.22%	77.67%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	22/08/17	26/08/16	11/08/15	28/08/14	30/08/13	29/08/12	-
Price	2.17	1.92	1.57	1.47	1.96	1.47	1.42	-
P/RPS	1.10	0.93	0.54	0.51	0.83	0.45	0.53	12.93%
YoY %	18.28%	72.22%	5.88%	-38.55%	84.44%	-15.09%	-	-
Horiz. %	207.55%	175.47%	101.89%	96.23%	156.60%	84.91%	100.00%	-
P/EPS	11.49	18.57	8.21	8.12	16.04	1.26	6.92	8.81%
YoY %	-38.13%	126.19%	1.11%	-49.38%	1,173.02%	-81.79%	-	-
Horiz. %	166.04%	268.35%	118.64%	117.34%	231.79%	18.21%	100.00%	-
EY	8.70	5.38	12.18	12.31	6.23	79.38	14.45	-8.10%
YoY %	61.71%	-55.83%	-1.06%	97.59%	-92.15%	449.34%	-	-
Horiz. %	60.21%	37.23%	84.29%	85.19%	43.11%	549.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.58	0.49	0.48	0.70	0.74	1.42	-12.66%
YoY %	8.62%	18.37%	2.08%	-31.43%	-5.41%	-47.89%	-	-
Horiz. %	44.37%	40.85%	34.51%	33.80%	49.30%	52.11%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos